3 20
×
Previous Next

$137,500

NOI

2.3

DSCR

14%

Cap

48%

ROI
NOI
$137,500
DSCR
2.3
Cap
14%
ROI
48%
$1,000,000
testing Product New

New York, NY

10 Family . $100,000/unit

$1,000,000

vendortest

Email
Call

Est. $5,990 /mo

Get Pre-Approved
Description Income Loan Terms

$77,500

NOI

1.29

DSCR

8%

Cap

7%

ROI
% Proforma : % Proforma
67%
 Parking
On Street
Property Type Type
2 Family
 Heating
Oil
Buildings
2
 Hot Water
Electic
Parcel(s)
2
 Sewer
Public
Year Built
2
 Water
Public
Occupancy Occ.
33%
 Trash
City Pick-up
Sqft
2222 sqft
 Utility Split
Tenant Paid
Lot Size
22 acres
 Sprinklers
Yes
Highlights
  • testing highlight 1

testing product

Property Snapshot
67% Proforma
Property Type
2 Family
Building(s)
2
Sqft
2222 sqft
Parcel(s)
2
Lot Size
22 acres
Year Built
2
Property Description

testing product

Property Features
Utilities & Systems
Heating
Oil
Hot Water
Electic
Water
Public
Sewer
Public
Trash
City Pick-up
Electric
$1200
Site Amenities
Parking
On Street
Unit Amenities
N/A
Residential Income
Current vs Proforma
Retail
$1,000
Retail
$1,000
Retail
$1,000
Retail
$1,000
Retail
$1,000
Retail
$1,000
Retail
$1,000
Retail
$1,000
Retail
$1,000
Retail
$1,000
Monthly
$10,000
$15,000
Annual
$120,000
$180,000
Operating Expenses
Annualized
Property Taxes
$10,000
Insurance
$1,000
HOA
$1,000
Electric
$1,200
Heating
$4,500
Water / Sewer
$3,000
Trash
$4,800
Vacancy
$5,000
Maintenance
$5,000
Management
$5,000
Others
$2,000
Total Expenses
$42,500
$42,500
Loan Terms
Scenario Builder
Sale Price
$1,000,000
Loan Term
30
Rate
7%
LTV
75%
P&I
$4,990
$4,990
Request loan quote from VC Property Group.
V
vendortest

vendortest


Email
Call